For saleTownhouse
$244,900
4513 Churchill St
Shoreview MN 55126
2 beds, 2 baths, 1,434 sqft
4513 Churchill St is a 2 beds, 2 baths, 1,434 sqft townhouse home for sale at $244,900 in Shoreview MN 55126. At 20% down it rents for an estimated $1,950/mo and returns -$12/mo a month at a 6.6% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,950/mo
- Monthly cash flow
- -$12/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.3%
- Max offer
- $202,500
Offer ≤ $202,500 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading